Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

Projektas ApS Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading...   Loading...

1000.0 Bankruptcy Risk  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Bankruptcy risk for industry   0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3% 0.3%   Bankruptcy risk   1.1% 1.0% 6.8% 5.0% 1.8% 4.1% 18.3% 18.3%   Credit score (0-100)   86 89 35 42 71 48 8 8   Credit rating   A A BBB BBB A BBB B B   Credit limit (kDKK)   97.8 313.5 0.0 0.0 1.7 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Gross profit   1,229 2,705 658 1,499 -343 605 0.0 0.0   EBITDA   1,229 1,883 -728 303 -1,491 98.0 0.0 0.0   EBIT   1,229 1,883 -728 303 -1,491 98.0 0.0 0.0   Pre-tax profit (PTP)   1,233.0 1,870.0 2,460.0 1,484.0 2,271.0 47.5 0.0 0.0   Net earnings   962.0 1,454.0 2,602.0 1,399.0 2,593.0 17.1 0.0 0.0   Pre-tax profit without non-rec. items   1,233 1,870 2,460 1,484 2,271 47.5 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Tangible assets total   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Shareholders equity total   1,799 3,253 4,354 3,904 4,397 701 201 201   Interest-bearing liabilities   2,750 2,962 4,684 7,203 20.0 111 0.0 0.0   Balance sheet total (assets)   5,346 7,497 14,043 11,415 4,935 1,069 201 201   Net Debt   2,620 2,246 -80.0 1,983 -1,189 3.8 -201 -201     See the entire balance sheet 1000.0 Volume  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales   0 0 0 0 0 0 0 0   Net sales growth   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   1,229 2,705 658 1,499 -343 605 0.0 0.0   Gross profit growth   8.9% 120.1% -75.7% 127.8% 0.0% 0.0% -100.0% 0.0%   Employees   0 1 1 1 1 1 0 0   Employee growth %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   5,346 7,497 14,043 11,415 4,935 1,069 201 201   Balance sheet change%   306.8% 40.2% 87.3% -18.7% -56.8% -78.3% -81.2% 0.0%   Added value   1,229.0 1,883.0 -728.0 303.0 -1,491.0 98.0 0.0 0.0   Added value %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   0 0 0 0 0 0 0 0   Net sales trend   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 3.0 -1.0 1.0 -1.0 1.0 0.0 0.0   1000.0 Profitability  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A EBITDA %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   100.0% 69.6% -110.6% 20.2% 434.7% 16.2% 0.0% 0.0%   Net Earnings %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   37.0% 29.3% 24.2% 13.3% 29.5% 4.1% 0.0% 0.0%   ROI %   44.9% 34.7% 33.7% 16.6% 30.9% 4.7% 0.0% 0.0%   ROE %   73.0% 57.6% 68.4% 33.9% 62.5% 0.7% 0.0% 0.0%   1000.0 Solidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Equity ratio %   33.7% 43.4% 31.0% 34.2% 89.1% 65.6% 100.0% 100.0%   Relative indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   213.2% 119.3% 11.0% 654.5% 79.7% 3.8% 0.0% 0.0%   Gearing %   152.9% 91.1% 107.6% 184.5% 0.5% 15.8% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.5% 3.7% 3.4% 3.9% 114.2% 0.0% 0.0%   1000.0 Liquidity  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Quick Ratio   0.2 1.1 2.9 2.7 6.9 2.9 0.0 0.0   Current Ratio   0.2 1.3 2.9 2.7 6.9 2.9 0.0 0.0   Cash and cash equivalent   130.0 716.0 4,764.0 5,220.0 1,209.0 107.0 0.0 0.0   1000.0 Capital use efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Trade debtors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   -667.0 1,320.0 5,899.0 2,822.0 2,229.0 700.8 0.0 0.0   Net working capital %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2018 2019/6 2019 2020/6 2020 2021/6 2021 2022/6 2022 2023/6 2023 2024/6 2024e N/A 2025e N/A Net sales / employee   0 0 0 0 0 0 0 0   Added value / employee   0 1,883 -728 303 -1,491 98 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   0 1,883 -728 303 -1,491 98 0 0   EBIT / employee   0 1,883 -728 303 -1,491 98 0 0   Net earnings / employee   0 1,454 2,602 1,399 2,593 17 0 0